Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.25% first-year return on $90,594 initial cash invested.
-8.25%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$2,817
Rent
-$623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,594
Downpayment
20%
$86,280
Closing costs
1%
$4,314
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,817
Total Expenses
$3,440
Mortgage P&I
77%
$2,163
Property Taxes
14%
$392
Home Insurance
5%
$152
HOA
0%
$0
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0